End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.09 MYR | 0.00% | 0.00% | -35.71% |
Jul. 10 | Maxland Berhad Announces Production Results for the Month of June 2024 | CI |
Jun. 14 | Priceworth International Berhad will Change its Name to MAXLAND BERHAD | CI |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 244.7 | 245.7 | 143.3 | 135.1 | 32.43 | 174.5 |
Enterprise Value (EV) 1 | 377.2 | 361.5 | 176.9 | 166.8 | 71.29 | 181.8 |
P/E ratio | 42.5 x | 4.58 x | -0.87 x | -1.83 x | -1.06 x | 8.05 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 1.45 x | 1.45 x | 4.6 x | 5.23 x | 0.72 x | 1.35 x |
EV / Revenue | 2.24 x | 2.13 x | 5.68 x | 6.46 x | 1.58 x | 1.41 x |
EV / EBITDA | 8.83 x | 8.66 x | -1.46 x | -5.15 x | 48 x | 9.64 x |
EV / FCF | -18.4 x | -7.39 x | 9.06 x | 14 x | - | -5.22 x |
FCF Yield | -5.44% | -13.5% | 11% | 7.12% | - | -19.2% |
Price to Book | 0.76 x | 0.18 x | 0.5 x | 0.61 x | 0.17 x | 0.73 x |
Nbr of stocks (in thousands) | 95,947 | 409,492 | 409,492 | 450,441 | 540,530 | 1,454,123 |
Reference price 2 | 2.550 | 0.6000 | 0.3500 | 0.3000 | 0.0600 | 0.1200 |
Announcement Date | 10/12/17 | 11/1/18 | 10/31/19 | 10/30/20 | 4/29/22 | 4/28/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 168.5 | 169.8 | 31.14 | 25.83 | 45.06 | 129 |
EBITDA 1 | 42.72 | 41.76 | -121.2 | -32.42 | 1.486 | 18.85 |
EBIT 1 | 11.72 | 13.11 | -147.5 | -54.54 | -17.75 | 4.206 |
Operating Margin | 6.95% | 7.72% | -473.75% | -211.14% | -39.39% | 3.26% |
Earnings before Tax (EBT) 1 | 2.2 | 33.63 | -156.5 | -71.31 | -24.2 | 21.56 |
Net income 1 | 4.276 | 12.79 | -157.4 | -67.16 | -26.38 | 17.18 |
Net margin | 2.54% | 7.54% | -505.51% | -260% | -58.55% | 13.32% |
EPS 2 | 0.0600 | 0.1309 | -0.4001 | -0.1640 | -0.0566 | 0.0149 |
Free Cash Flow 1 | -20.53 | -48.9 | 19.52 | 11.88 | - | -34.84 |
FCF margin | -12.18% | -28.81% | 62.67% | 45.98% | - | -27.01% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 10/12/17 | 11/1/18 | 10/31/19 | 10/30/20 | 4/29/22 | 4/28/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 133 | 116 | 33.6 | 31.7 | 38.9 | 7.27 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.103 x | 2.773 x | -0.2771 x | -0.9769 x | 26.15 x | 0.3857 x |
Free Cash Flow 1 | -20.5 | -48.9 | 19.5 | 11.9 | - | -34.8 |
ROE (net income / shareholders' equity) | 1.46% | 3.93% | -50.3% | -27.7% | - | 8.51% |
ROA (Net income/ Total Assets) | 1.42% | 1.5% | -18.7% | -9.1% | - | 0.81% |
Assets 1 | 302.1 | 855 | 844 | 738 | - | 2,131 |
Book Value Per Share 2 | 3.350 | 3.360 | 0.7000 | 0.4900 | 0.3600 | 0.1600 |
Cash Flow per Share 2 | 0.0100 | 0.0200 | 0 | 0.0100 | 0 | 0.0100 |
Capex 1 | 33.7 | 49.8 | 0.77 | 1.05 | 3.41 | 15.7 |
Capex / Sales | 20.03% | 29.35% | 2.47% | 4.07% | 7.57% | 12.15% |
Announcement Date | 10/12/17 | 11/1/18 | 10/31/19 | 10/30/20 | 4/29/22 | 4/28/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-35.71% | 30.9M | |
-1.99% | 7.23B | |
-.--% | 1.45B | |
-19.89% | 1.22B | |
+6.75% | 878M | |
-46.64% | 359M | |
+32.63% | 302M | |
+12.72% | 269M | |
-39.30% | 266M | |
+20.88% | 226M |
- Stock Market
- Equities
- MAXLAND Stock
- Financials Priceworth International